← New analysisCompare properties →
ACTIVEsingle familyvia mls

9387 State Highway 13

Kimberling City, MO, 65686

6 bd4 ba3,758 sqftBuilt 1996

List price

$739,900

1-web-or-mls-virtual_twilight
Financial analysis

Adjust the assumptions to see live results. Defaults are Branson-area estimates and will be refined with local data.

Monthly cash flow

-$357

Cap rate

5.8%

Cash-on-cash

-2.9%

DSCR

0.91

Est. annual revenue$76,285
Stays / year67
Property tax($1,520)
Insurance($3,700)
Utilities($3,000)
HOA($0)
Management($15,257)
Maintenance reserve($3,814)
Cleaning($6,023)
Net operating income$42,971
Down payment$147,980
Loan amount$591,920
Monthly payment (P&I)$3,938.06
Annual debt service($47,257)
Annual cash flow-$4,285
Break-even occupancy59.6%

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this propertyComing soon

A chat assistant grounded in local Branson knowledge is on the way. For now, send your question to Sydney using the form on the right and you'll get a real answer.

AI investment scoreComing soon

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — is on the way. Until then, the financial breakdown on the left is fully live, and Sydney can give you the local read.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

Listing description
Panoramic Lake Views | Fully Renovated | 6 Bedrooms | 4,000 Sq FtExperience true lake living in this stunning, fully renovated home overlooking Table Rock Lake. With panoramic water views from every bedroom and all main living areas, this 4,000 sq ft retreat delivers a rare combination of space, luxury, and scenery.Ideally located just minutes from the Kimberling City Bridge and Harter House, convenience meets tranquility in one exceptional property.No detail was overlooked in the complete renovation, featuring: Quartz waterfall countertops and full-height backsplash Brand-new kitchen, bathrooms, flooring, and carpet New roof, siding, electrical, lighting and plumbingThe modern kitchen is designed for entertaining, with an oversized island offering seating for six or more, all-new appliances, and a butler's pantry/laundry space that adds both function and style.Step outside to the expansive wraparound deck with sleek metal railing, where you can take in unforgettable sunsets, watch boats drift by, and enjoy frequent eagle sightings over the water.With a public boat launch at Mill Creek just 2 minutes away, your lake days are effortless.This is more than a home -- it's the lake lifestyle you've been waiting for.Owner/Agent

Projections and scores are estimates for informational purposes only — not financial, investment, tax, or legal advice. Branson-area defaults are starting points; confirm local rules, rates, and revenue before making any decision.